As of 2024-12-13, the Intrinsic Value of IVF Hartmann Holding AG (VBSN.SW) is
177.09 CHF. This VBSN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 151.00 CHF, the upside of IVF Hartmann Holding AG is
17.30%.
The range of the Intrinsic Value is 119.70 - 480.76 CHF
177.09 CHF
Intrinsic Value
VBSN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
119.70 - 480.76 |
177.09 |
17.3% |
| DCF (Growth 10y) |
136.83 - 538.43 |
201.12 |
33.2% |
| DCF (EBITDA 5y) |
150.45 - 201.62 |
166.62 |
10.3% |
| DCF (EBITDA 10y) |
172.05 - 250.37 |
198.75 |
31.6% |
| Fair Value |
123.72 - 123.72 |
123.72 |
-18.06% |
| P/E |
163.95 - 215.90 |
180.79 |
19.7% |
| EV/EBITDA |
148.07 - 216.06 |
169.58 |
12.3% |
| EPV |
250.95 - 408.00 |
329.47 |
118.2% |
| DDM - Stable |
84.82 - 578.98 |
331.90 |
119.8% |
| DDM - Multi |
113.81 - 537.74 |
181.24 |
20.0% |
VBSN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
359.62 |
| Beta |
-0.22 |
| Outstanding shares (mil) |
2.38 |
| Enterprise Value (mil) |
288.43 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.63% |
| Cost of Debt |
5.00% |
| WACC |
5.63% |